EX-99.1 2 q22016earningsrelease.htm EXHIBIT 99.1 EARNINGS RELEASE PRESS Exhibit
Exhibit 99.1


Talmer Bancorp, Inc. reports second quarter 2016 net income of $20.2 million, representing $0.28 of earnings per diluted average common share
Second quarter 2016 net loan growth of $125.2 million, or 10.3% on an annualized basis
TROY, Mich., July 27, 2016 - Talmer Bancorp, Inc. (NASDAQ: TLMR) (“Talmer”) today reported second quarter 2016 net income of $20.2 million, compared to $21.2 million for the first quarter of 2016 and $17.5 million for the second quarter of 2015. Earnings per diluted average common share were $0.28 for the second quarter of 2016, compared to $0.30 for the first quarter of 2016 and $0.23 for the second quarter of 2015. Core earnings per diluted average common share, a non-GAAP financial measurement, were $0.28 for the second quarter of 2016, compared to $0.31 and $0.28 for the first quarter of 2016 and the second quarter of 2015, respectively. Please see the section entitled "Reconciliation of Non-GAAP Financial Measures", for a discussion on the limitations of our core earnings per diluted average common share and a reconciliation of this non-GAAP financial measure to the most comparable GAAP measure.
Quarterly Results Summary
(Dollars in thousands, except per share data)
 
2nd Qtr 2016
 
1st Qtr 2016 (Revised) (1)
 
2nd Qtr 2015
Earnings Summary
 
 
 
 
 
 
Net interest income
 
$
57,394

 
$
56,098

 
$
49,609

Total provision (benefit) for loan losses
 
3,208

 
(1,111
)
 
(7,313
)
Noninterest income
 
17,240

 
13,624

 
22,098

Noninterest expense
 
45,929

 
48,270

 
53,293

Income before income taxes
 
25,497

 
22,563

 
25,727

Income tax provision
 
5,344

 
1,408

 
8,179

Net income
 
20,153

 
21,155

 
17,548

Per Share Data
 
 
 
 
 
 
Diluted earnings per average common share
 
$
0.28

 
$
0.30

 
$
0.23

Core earnings per average common share (2)
 
0.28

 
0.31

 
0.28

Book value per share
 
11.44

 
11.20

 
10.97

Tangible book value per share (2)
 
11.22

 
10.97

 
10.53

Average diluted common shares (in thousands)
 
70,026

 
69,706

 
74,900

Performance and Capital Ratios
 
 
 
 
 
 
Return on average assets (annualized)
 
1.19
%
 
1.27
%
 
1.11
 %
Return on average equity (annualized)
 
10.62

 
11.49

 
9.26

Net interest margin (fully taxable equivalent) (3)
 
3.73

 
3.73

 
3.50

Efficiency ratio
 
61.54

 
69.23

 
74.32

Core efficiency ratio (2)
 
58.38

 
59.46

 
68.54

Tangible average equity to tangible average assets (2)
 
11.02

 
10.88

 
11.79

Common equity tier 1 capital (4)
 
12.35

 
12.15

 
13.90

Tier 1 leverage ratio (4)
 
10.55

 
10.30

 
11.50

Tier 1 risk-based capital (4)
 
12.35

 
12.15

 
13.90

Total risk-based capital (4)
 
13.30

 
13.13

 
14.97

Asset Quality Ratios
 
 
 
 
 
 
Net charge-offs (recoveries) to average loans (annualized)
 
0.32
%
 
0.04
%
 
(0.69
)%
Nonperforming assets as a percentage of total assets
 
0.96

 
1.18

 
1.64

Nonperforming loans as a percent of total loans
 
0.91

 
1.08

 
1.32

Allowance for loan losses as a percentage of period-end loans
 
1.02

 
1.06

 
1.17

(1)
First quarter 2016 information is revised to reflect the impact of the early adoption of ASU 2016-09, "Improvements to Employee Share-Based Payment Accounting". The early adoption resulted in $1.5 million of excess tax benefits recognized within "Income tax provision" during the three months ended March 31, 2016 rather than previously recognized directly into equity within "Additional paid-in-capital".
(2)
Denotes a non-GAAP Financial Measure, see section entitled "Reconciliation of Non-GAAP Financial Measures."
(3)
Presented on a tax equivalent basis using a 35% tax rate for all periods presented.
(4)
Second quarter 2016 is estimated.





Second Quarter 2016 Compared to First Quarter 2016
Net income was $20.2 million, or $0.28 per diluted average common share, in the second quarter of 2016, compared to $21.2 million, or $0.30 per diluted average common share, for the first quarter of 2016. Pre-tax, pre-provision for loan losses income of $28.7 million in the second quarter of 2016, increased by $7.3 million compared to the first quarter of 2016 significantly as a result of higher net interest income, higher fee income and operating efficiency improvements. The improvement in pre-tax, pre-provision for loan losses net income was more than offset by increases in provision for loan losses and income tax provision resulting in lower reported net income in the second quarter of 2016 compared to the prior quarter.
Core earnings per diluted average common share, a non-GAAP financial measurement, were $0.28 for the second quarter of 2016, compared to $0.31 for the first quarter of 2016. Second quarter of 2016 net income was impacted by three non-core items: a $3.5 million detriment to earnings due to the change in fair value of our loan servicing rights and $312 thousand of transaction and integration related expenses, offset by $2.6 million of excess tax benefit related to stock options exercised. First quarter of 2016 net income was impacted by four non-core items: a $6.6 million detriment to earnings due to the change in fair value of our loan servicing rights and $2.9 million of transaction and integration costs, partially offset by a $4.3 million benefit due to finalization of a settlement with the Internal Revenue Service and $1.5 million of excess tax benefit related to stock options exercised. There was no net impact to our earnings per diluted average common share for the second quarter of 2016 from these non-core items, compared to a net negative impact of $0.01 per diluted average common share for the first quarter of 2016. Please see the section entitled "Reconciliation of Non-GAAP Financial Measures," for a discussion on the limitations of our core earnings per diluted average common share and a reconciliation of this non-GAAP financial measure to the most comparable GAAP measure.
Net loans increased during the second quarter of 2016 by $125.2 million, driven by strong growth in residential real estate and commercial real estate lending, partially offset by acquired loan run-off.
Total deposits increased $114.4 million, to $5.3 billion as of June 30, 2016, compared to March 31, 2016, primarily driven by strong growth in core, demand deposit accounts. Reported brokered deposits grew during the second quarter of 2016 due primarily to a reclassification of certain time deposits that previously had not been classified as brokered deposits.
Net interest income increased $1.3 million to $57.4 million in the second quarter of 2016, compared to $56.1 million in the first quarter of 2016. The increase in net interest income was primarily due to a $1.6 million increase in interest on loans resulting from loan growth experienced during the first and second quarters of 2016. Our net interest margin was unchanged at 3.73% in both the second and first quarter of 2016.
Noninterest income increased $3.6 million to $17.2 million in the second quarter of 2016, compared to the first quarter of 2016. Net gain on sales of loans increased $2.4 million in the second quarter of 2016, compared to the first quarter of 2016 primarily due to an increase in loan production and improved margin on loan sales. In addition, noninterest income was impacted by a detriment to earnings of $3.5 million due to the change in the fair value of loan servicing rights, compared to a detriment to earnings of $6.6 million in the first quarter of 2016, which is a key component of the $1.5 million increase in mortgage banking and other loan fees.
Noninterest expense decreased $2.3 million, to $45.9 million in the second quarter of 2016, compared to the first quarter of 2016, primarily due to a decrease of $2.6 million in merger and acquisition expense.
Total shareholder’s equity of $769.0 million as of June 30, 2016, increased $20.3 million compared to March 31, 2016. The increase is primarily the result of net income of $20.2 million in the second quarter of 2016.
Due to the early adoption of ASU 2016-09, "Improvements to Employee Share-Based Payment Accounting" ("ASU 2016-09") during the second quarter of 2016, all excess tax benefits or detriments realized during the year are recorded directly into "Income tax provision" whereas they were previously recorded directly into "Additional paid-in-capital" as a component of equity. The early adoption of ASU 2016-09 resulted in excess tax benefits recognized in the second and first quarter of 2016 of $2.6 million and $1.5 million, respectively. The effective tax rate, excluding the impact of excess tax benefits, for the second and first quarter of 2016 was 31.2% and 12.8%, respectively. First quarter of 2016 income tax expense also benefited from the finalization of a settlement with the Internal Revenue Service regarding First Place Financial Corp.'s utilization of bad debt expense incurred prior to Talmer's acquisition of First Place Bank involving several tax years resulting in a benefit of $4.3 million. Talmer Bank and Trust, as successor to First Place Bank, was granted court approval to act as substitute agent for First Place Financial Corp. for the purpose of amending various returns, which ultimately impact the tax filings of Talmer Bank and Trust. Excluding the tax benefits from the early adoption of ASU 2016-09 and the benefits from the finalization of the First Place Bank tax matter, the effective tax rate would have been 31.8% for the first quarter of 2016.


2


Income Statement
Net Interest Income and Net Interest Margin
Net interest income for the second quarter of 2016 was $57.4 million, compared to $56.1 million in the prior quarter. Our net interest margin was 3.73% in the second quarter of 2016, unchanged compared to the first quarter of 2016. The increase in net interest income was significantly due to an increase in interest on loans resulting from the higher average balance of loans. The detrimental impact to the net interest margin from the run-off of higher-yielding acquired loans was offset by the benefit provided by lower levels of nonaccrual loans and other yield increases on originated loans.
Our net interest margin benefits from discount accretion on our purchased credit impaired loan portfolio, a component of the accretable yield. The accretable yield for purchased credit impaired loans includes both the expected coupon of the loan and the discount accretion, and is recognized as interest income over the expected remaining life of the loans. For both the second and first quarters of 2016, the yield on loans was 4.66%, while the yield generated using only the expected coupon would have been 4.09% and 4.06%, for the second and first quarters of 2016, respectively. The difference between the actual yield earned on total loans and the yield generated based on the contractual coupon (not including any interest income for loans in nonaccrual status) represents excess accretable yield. The excess accretable yield benefited net interest margin by 45 basis points in the second quarter of 2016 compared to 48 basis points in the first quarter of 2016. Therefore, excluding the benefit of excess accretable yield, our net interest margin in the second quarter of 2016 improved three basis points to 3.28% compared to 3.25% in the first quarter of 2016.
Noninterest Income
Noninterest income increased $3.6 million to $17.2 million in the second quarter of 2016, compared to the first quarter of 2016. Noninterest income benefited from increases in net gain on sales of loans of $2.4 million and mortgage banking and other loan fees of $1.5 million in the second quarter of 2016, compared to the first quarter of 2016. The increase in net gain on sales of loans was primarily due to an increase in loan production and improved margin on loan sales. The increase in mortgage banking and other loan fees was impacted by a smaller detriment to earnings of $3.5 million due to the change in the fair value of loan servicing rights in the second quarter of 2016 compared to a detriment of $6.6 million in the first quarter of 2016. The change in the fair value of loan servicing rights in both the second and first quarters of 2016 was due mainly to downward movements in market interest rates during the period.
As we have noted in prior quarters, we have chosen not to hedge our loan servicing rights, though we may choose to do so in future periods. Since our loan servicing rights are accounted for under the fair value measurement method, decreases in interest rates generally result in a detriment to earnings due to an anticipated increase in prepayments speeds, whereas increases in interest rates generally result in a benefit to earnings due to the opposite effect. The cumulative acquisition-to-date detriment to pre-tax earnings due to the changes in fair value has been $9.5 million since the majority of our servicing rights were acquired on January 1, 2013.
Noninterest Expense
Noninterest expense in the second quarter of 2016 decreased $2.3 million, to $45.9 million, compared to the first quarter of 2016. The decrease in noninterest expense is primarily due to the decrease of $2.6 million in merger and acquisition expense. Noninterest expense, excluding the decrease of $2.6 million in merger and acquisition expense, increased $221 thousand in the second quarter of 2016 primarily due to an increase in salary and employee benefits of $1.1 million resulting from an increase in commissions due to higher volumes of mortgage loan production during the second quarter of 2016, partially offset by declines in professional service fees, marketing expense and other employee expenses.
The efficiency ratio is a measure of noninterest expense as a percentage of net interest income and noninterest income. Our efficiency ratio was 61.54% in the second quarter of 2016, compared to 69.23% in the first quarter of 2016. Our core efficiency ratio improved to 58.38% in the second quarter of 2016, compared to 59.46%, for the first quarter of 2016, primarily due to an increase in total revenue. The core efficiency ratio begins with the efficiency ratio and then excludes certain items deemed by management to not be related to regular operations. The core efficiency ratio for the second quarter of 2016 excludes the detriment received from the fair value adjustment to our loan servicing rights of $3.5 million and transaction and integration related costs of $312 thousand. The core efficiency ratio for the first quarter of 2016 excludes the detriment received from the fair value adjustment to our loan servicing rights of $6.6 million and transaction and integration related costs of $2.9 million. Please see the section entitled "Reconciliation of Non-GAAP Financial Measures." for a discussion on the limitations of our core efficiency ratio and a reconciliation of this non-GAAP financial measure to the most comparable GAAP measure.

3


Credit Quality
The second quarter of 2016 resulted in a provision for loan losses of $3.2 million, compared to a benefit for loan losses of $1.1 million in the first quarter of 2016. The increase in the provision for loan losses was primarily due to a reduction in credit recoveries on loans and an increase in provision expense related to the quarterly re-estimation of cash flow expectations for purchased credit impaired loans. At June 30, 2016, the allowance for loan losses was $51.6 million, or 1.02% of total loans, compared to $52.4 million, or 1.06% of total loans, at March 31, 2016. The decrease in both the allowance for loan losses and the allowance as a percentage of total loans for the quarter was primarily due to a reduction in the percentage of nonperforming loans to total loans, increases in collateral and cash flow expectations on loans individually evaluated for impairment and credit recoveries on acquired loans that were paid off, partially offset by a shift in the current economic outlook.
During both the second and first quarter of 2016, we completed re-estimations of cash flow expectations for purchased credit impaired loans acquired in each of our acquisitions. For the re-estimations, changes in cash flow expectations on loans resulted in net loan loss provisions of $522 thousand for the second quarter of 2016 and net relief of loan loss provisions of $963 thousand for the first quarter of 2016. The re-estimations also resulted in a $9.6 million improvement in the gross cash flow expectations for purchased credit impaired loans during the second quarter of 2016, which will be recognized prospectively as an increase in the accretable yield.
All of our acquired loan portfolios are continuing to perform significantly better than initially anticipated.
Balance Sheet and Capital Management
Total assets increased $199.0 million to $6.9 billion at June 30, 2016 compared to $6.7 billion at March 31, 2016. The primary drivers of the increase in assets in the quarter ended June 30, 2016 were increases in net total loans of $125.2 million and cash and cash equivalents of $96.4 million, partially offset by a decrease in investment securities of $27.8 million.
Net total loans at June 30, 2016 increased $125.2 million to $5.0 billion, compared to March 31, 2016. Loan growth was primarily driven by growth in residential real estate and commercial real estate lending. We continue to be focused on sourcing quality loan growth to overcome the run-off of higher-yielding acquired loans. Acquired loans totaled $1.2 billion, or 24.7% of total loans, $1.3 billion, or 27.0% of total loans, and $1.6 billion, or 36.4% of total loans at June 30, 2016, March 31, 2016 and June 30, 2015, respectively. Acquired loans are reported on the balance sheet at the contractual balance, net of remaining discount resulting from acquisition accounting and charge-offs taken since acquisition.
Total liabilities were $6.1 billion at June 30, 2016, compared to $6.0 billion at March 31, 2016. The $178.7 million increase in liabilities in the quarter ended June 30, 2016 was primarily due to increases in total deposits of $114.4 million and borrowings of $88.7 million. The increase in total deposits was due to strong growth in demand deposits of $122.9 million. The reported growth in brokered deposits of $166.6 million was significantly due to a reclassification of certain deposits that were previously reported as time deposits.
Total shareholders’ equity of $769.0 million as of June 30, 2016 increased $20.3 million compared to March 31, 2016. The increase is primarily the result of our net income of $20.2 million. Our Tier 1 leverage ratio was estimated to be 10.55% at June 30, 2016, compared to 10.30% at March 31, 2016
Pending Merger
On January 26, 2016, the boards of directors of Chemical Financial Corporation (Nasdaq: CHFC), the holding company for Chemical Bank, and Talmer announced the execution of a definitive agreement for Chemical Financial Corporation to partner with Talmer in a cash and common stock merger transaction. The merger has been approved by both Chemical Financial Corporation and Talmer shareholders. The completion of the merger remains subject to receipt of regulatory approvals and satisfaction of other customary closing conditions.
Due to the pending merger, Talmer will not be holding a conference webcast to review the second quarter 2016 financial results.

4


About Talmer Bancorp, Inc.
Headquartered in Troy, Michigan, Talmer Bancorp, Inc. is the holding company for Talmer Bank and Trust. Talmer Bank and Trust operates branches and lending offices in Michigan, Ohio, Illinois, Indiana, Maryland and Nevada and offers a full suite of commercial and retail banking, mortgage banking, wealth management and trust services to small and medium-sized businesses and individuals.
This press release contains both financial measures based on accounting principles generally accepted in the United States (GAAP) and non-GAAP based financial measures, which are used where management believes it to be helpful in understanding Talmer Bancorp Inc.’s results of operations or financial position. Where non-GAAP financial measures are used, the comparable GAAP financial measure, as well as reconciliation to the comparable GAAP financial measure, can be found in this press release. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.
Forward-looking Statements
Some of the statements in this press release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “intend,” “plan,” “seek,” “believe,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will” and similar references to future periods. Examples of forward-looking statements, include, among others, statements regarding the proposed merger with Chemical Financial Corporation and statements regarding our continued focus on sourcing quality loan growth to overcome the run-off of higher-yielding acquired loans. Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to risks, uncertainties and other factors, such as the inability to complete the merger transaction with Chemical Financial Corporation due to the failure to satisfy each party’s respective conditions to completion, including the receipt of required regulatory approvals , the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement with Chemical Financial Corporation, a downturn in the economy, unanticipated losses related to the integration of, and accounting for, our acquisition transactions, access to funding sources, greater than expected noninterest expenses, volatile credit and financial markets both domestic and foreign, potential deterioration in real estate values, regulatory changes, and excessive loan losses, as well as additional risks and uncertainties contained in the “Risk Factors” and the forward-looking statement disclosure contained in our Annual Report on Form 10-K for the most recently ended fiscal year, any of which could cause actual results to differ materially from future results expressed or implied by those forward-looking statements. All forward-looking statements speak only as of the date on which it is made. We undertake no obligation to update or revise any forward-looking statements, whether written or oral, that may be made from time to time, whether as a result of new information, future events or otherwise.



Media Contact:                    Investor Relations Contact:
Shellie Maitre                    Bradley Adams
(248) 498-2858                    (248) 498-2862    



5


Talmer Bancorp, Inc.
Consolidated Balance Sheets
(Unaudited)
(Dollars in thousands, except per share data)
June 30,
2016
 
March 31, 2016 (1)
 
December 31,
2015
 
June 30,
2015
Assets
 
 
 
 
 

 
 
Cash and due from banks
$
86,571

 
$
88,727

 
$
74,734

 
$
79,357

Interest-bearing deposits with other banks
185,160

 
146,406

 
137,589

 
161,201

Federal funds sold and other short-term investments
188,503

 
128,682

 
175,000

 
170,000

Total cash and cash equivalents
460,234

 
363,815

 
387,323

 
410,558

Investment securities
920,432

 
948,221

 
892,448

 
847,011

Federal Home Loan Bank stock
29,621

 
29,621

 
29,621

 
25,418

Loans held for sale, at fair value
38,770

 
25,040

 
58,223

 
117,042

Loans:
 
 
 
 
 

 
 
Commercial real estate
1,661,790

 
1,616,801

 
1,568,097

 
1,539,681

Residential real estate (includes $23.6 million, $24.4 million, $22.2 million, and $20.9 million, respectively, measured at fair value) (2)
1,674,615

 
1,604,940

 
1,547,799

 
1,531,049

Commercial and industrial
1,282,641

 
1,279,402

 
1,257,406

 
1,091,147

Real estate construction
257,111

 
235,007

 
241,603

 
182,618

Consumer
171,957

 
187,586

 
191,795

 
180,478

Total loans
5,048,114

 
4,923,736

 
4,806,700

 
4,524,973

Less: Allowance for loan losses
(51,586
)
 
(52,378
)
 
(53,953
)
 
(52,906
)
Net total loans
4,996,528

 
4,871,358

 
4,752,747

 
4,472,067

Premises and equipment
41,070

 
42,446

 
43,570

 
44,857

Other real estate owned and repossessed assets
20,563

 
26,536

 
28,259

 
46,373

Loan servicing rights
47,696

 
51,348

 
58,113

 
58,894

Core deposit intangible
11,593

 
12,196

 
12,808

 
14,131

Goodwill
3,524

 
3,524

 
3,524

 
3,524

Company-owned life insurance
109,984

 
108,958

 
107,065

 
104,972

Income tax benefit
165,948

 
173,596

 
177,183

 
188,755

FDIC indemnification asset

 

 

 
36,997

FDIC receivable

 

 

 
5,543

Other assets
66,759

 
57,030

 
45,006

 
41,481

Total assets
$
6,912,722

 
$
6,713,689

 
$
6,595,890

 
$
6,417,623

Liabilities
 
 
 
 
 

 
 
Deposits:
 
 
 
 
 

 
 
Noninterest-bearing demand deposits
$
1,148,558

 
$
1,040,950

 
$
1,011,414

 
$
1,002,053

Interest-bearing demand deposits
911,509

 
896,179

 
849,599

 
821,557

Money market and savings deposits
1,263,599

 
1,274,534

 
1,314,909

 
1,276,726

Time deposits
1,554,946

 
1,719,111

 
1,609,895

 
1,427,126

Other brokered funds
388,596

 
222,024

 
228,764

 
380,611

Total deposits
5,267,208

 
5,152,798

 
5,014,581

 
4,908,073

Short-term borrowings
525,960

 
334,480

 
348,998

 
253,945

Long-term debt
296,656

 
399,476

 
464,057

 
414,947

FDIC clawback liability

 

 

 
28,588

FDIC warrants payable

 

 

 
4,441

Other liabilities
53,923

 
78,265

 
43,039

 
41,223

Total liabilities
6,143,747

 
5,965,019

 
5,870,675

 
5,651,217

Shareholders’ equity
 
 
 
 
 

 
 
Preferred stock - $1.00 par value
 
 
 
 
 

 
 
Authorized - 20,000,000 shares at 6/30/2016, 3/31/2016, 12/31/2015, and 6/30/2015
 
 
 
 
 

 
 
Issued and outstanding - 0 shares at 6/30/2016, 3/31/2016, 12/31/2015, and 6/30/2015

 

 

 

Common stock:
 
 
 
 
 

 
 
Class A Voting Common Stock - $1.00 par value
 
 
 
 
 

 
 
Authorized - 198,000,000 shares at 6/30/2016, 3/31/2016, 12/31/2015, and 6/30/2015
 
 
 
 
 

 
 
Issued and outstanding - 67,194,703 shares at 6/30/2016, 66,844,244 shares at 3/31/2016, 66,114,798 shares at 12/31/2015, and 71,128,894 shares at 6/30/2015
67,195

 
66,844

 
66,115

 
71,129

Class B Non-Voting Common Stock - $1.00 par value
 
 
 
 
 

 
 
Authorized - 2,000,000 shares at 6/30/2016, 3/31/2016, 12/31/2015, and 6/30/2015
 
 
 
 
 

 
 
Issued and outstanding - 0 shares at 6/30/2016, 3/31/2016, 12/31/2015, and 6/30/2015

 

 

 

Additional paid-in-capital
316,616

 
317,735

 
316,571

 
385,686

Retained earnings
373,762

 
356,965

 
339,130

 
307,355

Accumulated other comprehensive income, net of tax
11,402

 
7,126

 
3,399

 
2,236

Total shareholders’ equity
768,975

 
748,670

 
725,215

 
766,406

Total liabilities and shareholders’ equity
$
6,912,722

 
$
6,713,689

 
$
6,595,890

 
$
6,417,623

(1)  First quarter 2016 information is revised to reflect the impact of the early adoption of ASU 2016-09 "Improvements to Employee Share-Based Payment Accounting". The early adoption resulted in $1.5 million of excess tax benefits recognized within "Income tax provision" during the three months ended March 31, 2016 rather than previously recognized directly into equity within "Additional paid-in-capital".
(2) Amounts represent loans for which Talmer has elected the fair value option. 

6



Talmer Bancorp, Inc.
Consolidated Statements of Income
(Unaudited)
 
 
Three months ended June 30,
 
Six months ended June 30,
(Dollars in thousands, except per share data)
 
2016
 
2015
 
2016
 
2015
Interest income
 
 

 
 

 
 
 
 
Interest and fees on loans
 
$
57,915

 
$
58,319

 
$
114,275

 
$
118,257

Interest on investments
 
 
 
 
 
 
 
 
Taxable
 
3,414

 
2,375

 
6,654

 
4,698

Tax-exempt
 
2,053

 
1,658

 
4,044

 
3,273

Total interest on securities
 
5,467

 
4,033

 
10,698

 
7,971

Interest on interest-earning cash balances
 
82

 
117

 
266

 
203

Interest on federal funds and other short-term investments
 
600

 
269

 
1,068

 
434

Dividends on FHLB stock
 
312

 
224

 
624

 
469

FDIC indemnification asset
 

 
(8,548
)
 

 
(17,798
)
Total interest income
 
64,376

 
54,414

 
126,931

 
109,536

Interest Expense
 
 

 
 

 
 
 
 
Interest-bearing demand deposits
 
675

 
382

 
1,076

 
672

Money market and savings deposits
 
650

 
562

 
1,317

 
1,033

Time deposits
 
3,296

 
2,131

 
6,410

 
3,958

Other brokered funds
 
841

 
607

 
1,459

 
1,230

Interest on short-term borrowings
 
678

 
209

 
1,335

 
288

Interest on long-term debt
 
842

 
914

 
1,842

 
1,714

Total interest expense
 
6,982

 
4,805

 
13,439

 
8,895

Net interest income
 
57,394

 
49,609

 
113,492

 
100,641

Provision (benefit) for loan losses
 
3,208

 
(7,313
)
 
2,097

 
(5,320
)
Net interest income after provision for loan losses
 
54,186

 
56,922

 
111,395

 
105,961

Noninterest income
 
 

 
 

 
 
 
 
Deposit fee income
 
2,420

 
2,561

 
4,817

 
4,881

Mortgage banking and other loan fees
 
(2,365
)
 
4,698

 
(6,245
)
 
3,437

Net gain on sales of loans
 
7,588

 
8,748

 
12,826

 
17,366

Accelerated discount on acquired loans
 
5,076

 
7,444

 
10,128

 
15,642

Net gain (loss) on sales of securities
 

 
6

 
333

 
(101
)
Company-owned life insurance
 
795

 
856

 
1,545

 
1,596

FDIC loss share income
 

 
(5,928
)
 

 
(6,996
)
Other income
 
3,726

 
3,713

 
7,460

 
7,703

Total noninterest income
 
17,240

 
22,098

 
30,864

 
43,528

Noninterest expense
 
 

 
 

 
 
 
 
Salary and employee benefits
 
26,913

 
28,685

 
52,726

 
57,897

Occupancy and equipment expense
 
6,039

 
8,415

 
12,046

 
16,081

Data processing fees
 
1,909

 
1,805

 
3,652

 
3,659

Professional service fees
 
2,547

 
3,275

 
5,837

 
6,818

Merger and acquisition expense
 
312

 
419

 
3,186

 
1,831

Marketing expense
 
1,158

 
1,483

 
2,687

 
2,578

Other employee expense
 
579

 
826

 
1,387

 
1,760

Insurance expense
 
1,485

 
1,527

 
3,035

 
3,057

FDIC loss share expense
 

 
133

 

 
1,082

Other expense
 
4,987

 
6,725

 
9,643

 
15,125

Total noninterest expense
 
45,929

 
53,293

 
94,199

 
109,888

Income before income taxes
 
25,497

 
25,727

 
48,060

 
39,601

Income tax provision
 
5,344

 
8,179

 
6,752

 
12,620

Net income
 
$
20,153

 
$
17,548

 
$
41,308

 
$
26,981

Earnings per common share:
 
 

 
 

 
 
 
 
Basic
 
$
0.30

 
$
0.25

 
$
0.62

 
$
0.38

Diluted
 
$
0.28

 
$
0.23

 
$
0.58

 
$
0.36

Average common shares outstanding - basic
 
66,011

 
70,301

 
65,824

 
70,259

Average common shares outstanding - diluted
 
70,026

 
74,900

 
69,889

 
75,046

Total comprehensive income
 
$
24,429

 
$
13,144

 
$
49,311

 
$
25,367




7


Talmer Bancorp, Inc.
Consolidated Statements of Income
(Unaudited)
 
 
2016
 
2015
(Dollars in thousands, except per share data)
 
2nd Qtr
 
1st Qtr (1)
 
4th Qtr
 
3rd Qtr
 
2nd Qtr
Interest income
 
 
 
 
 
 

 
 

 
 
Interest and fees on loans
 
$
57,915

 
$
56,360

 
$
58,400

 
$
60,078

 
$
58,319

Interest on investments
 
 
 
 

 
 
 
 
 
 

Taxable
 
3,414

 
3,240

 
3,234

 
2,731

 
2,375

Tax-exempt
 
2,053

 
1,991

 
1,933

 
1,873

 
1,658

Total interest on securities
 
5,467

 
5,231

 
5,167

 
4,604

 
4,033

Interest on interest-earning cash balances
 
82

 
184

 
77

 
107

 
117

Interest on federal funds and other short-term investments
 
600

 
468

 
383

 
342

 
269

Dividends on FHLB stock
 
312

 
312

 
275

 
285

 
224

FDIC indemnification asset
 

 

 

 
(4,366
)
 
(8,548
)
Total interest income
 
64,376

 
62,555

 
64,302

 
61,050

 
54,414

Interest Expense
 
 
 
 

 
 
 
 

 
 
Interest-bearing demand deposits
 
675

 
401

 
395

 
401

 
382

Money market and savings deposits
 
650

 
667

 
732

 
620

 
562

Time deposits
 
3,296

 
3,114

 
2,891

 
2,582

 
2,131

Other brokered funds
 
841

 
618

 
483

 
541

 
607

Interest on short-term borrowings
 
678

 
657

 
329

 
350

 
209

Interest on long-term debt
 
842

 
1,000

 
1,094

 
909

 
914

Total interest expense
 
6,982

 
6,457

 
5,924

 
5,403

 
4,805

Net interest income
 
57,394

 
56,098

 
58,378

 
55,647

 
49,609

Provision (benefit) for loan losses
 
3,208

 
(1,111
)
 
(4,583
)
 
700

 
(7,313
)
Net interest income after provision for loan losses
 
54,186

 
57,209

 
62,961

 
54,947

 
56,922

Noninterest income
 
 
 
 

 
 
 
 

 
 
Deposit fee income
 
2,420

 
2,397

 
2,513

 
2,494

 
2,561

Mortgage banking and other loan fees
 
(2,365
)
 
(3,880
)
 
3,853

 
(1,721
)
 
4,698

Net gain on sales of loans
 
7,588

 
5,238

 
5,404

 
6,815

 
8,748

Accelerated discount on acquired loans
 
5,076

 
5,052

 
7,556

 
9,491

 
7,444

Net gain (loss) on sales of securities
 

 
333

 
(2
)
 
202

 
6

Company-owned life insurance
 
795

 
750

 
779

 
740

 
856

FDIC loss share income
 

 

 

 
(2,696
)
 
(5,928
)
Other income
 
3,726

 
3,734

 
3,472

 
4,017

 
3,713

Total noninterest income
 
17,240

 
13,624

 
23,575

 
19,342

 
22,098

Noninterest expense
 
 
 
 

 
 
 
 

 
 
Salary and employee benefits
 
26,913

 
25,813

 
27,535

 
27,665

 
28,685

Occupancy and equipment expense
 
6,039

 
6,007

 
5,993

 
6,472

 
8,415

Data processing fees
 
1,909

 
1,743

 
1,603

 
1,356

 
1,805

Professional service fees
 
2,547

 
3,290

 
2,771

 
3,197

 
3,275

Merger and acquisition expense
 
312

 
2,874

 
328

 
113

 
419

Marketing expense
 
1,158

 
1,529

 
1,224

 
1,748

 
1,483

Other employee expense
 
579

 
808

 
943

 
722

 
826

Insurance expense
 
1,485

 
1,550

 
1,571

 
1,305

 
1,527

Net loss on early termination of FDIC loss share agreements and warrant
 

 

 
20,364

 

 

FDIC loss share expense
 

 

 

 
292

 
133

Other expense
 
4,987

 
4,656

 
6,270

 
4,959

 
6,725

Total noninterest expense
 
45,929

 
48,270

 
68,602

 
47,829

 
53,293

Income before income taxes
 
25,497

 
22,563

 
17,934

 
26,460

 
25,727

Income tax provision
 
5,344

 
1,408

 
4,821

 
6,425

 
8,179

Net income
 
$
20,153

 
$
21,155

 
$
13,113

 
$
20,035

 
$
17,548

Earnings per common share:
 
 
 
 

 
 
 
 

 
 
Basic
 
$
0.30

 
$
0.32

 
$
0.20

 
$
0.29

 
$
0.25

Diluted
 
$
0.28

 
$
0.30

 
$
0.19

 
$
0.27

 
$
0.23

Average common shares outstanding - basic
 
66,011

 
65,636

 
65,388

 
68,731

 
70,301

Average common shares outstanding - diluted
 
70,026

 
69,706

 
69,973

 
73,222

 
74,900

Total comprehensive income
 
$
24,429

 
$
24,882

 
$
10,710

 
$
23,601

 
$
13,144

(1) First quarter 2016 information is revised to reflect the impact of the early adoption of ASU 2016-09, "Improvements to Employee Share-Based Payment Accounting". The early adoption resulted in $1.5 million of excess tax benefits recognized within "Income tax provision" during the three months ended March 31, 2016 rather than previously recognized directly into equity within "Additional paid-in-capital".



8


Talmer Bancorp, Inc.
Loan and Deposit Data
(Unaudited)
(Dollars in thousands)
June 30,
2016
 
March 31,
2016
 
December 31, 2015
 
September 30, 2015
 
June 30,
2015
Loans
 
 
 
 
 
 
 
 
 
Commercial real estate
 
 
 
 
 
 
 
 
 
Non-owner occupied
$
1,080,132

 
$
1,056,937

 
$
1,039,305

 
$
1,029,412

 
$
1,010,063

Owner-occupied
554,950

 
534,903

 
503,814

 
504,278

 
499,541

Farmland
26,708

 
24,961

 
24,978

 
27,839

 
30,077

Total commercial real estate
1,661,790

 
1,616,801

 
1,568,097

 
1,561,529

 
1,539,681

Residential real estate
1,674,615

 
1,604,940

 
1,547,799

 
1,542,661

 
1,531,049

Commercial and industrial
1,282,641

 
1,279,402

 
1,257,406

 
1,210,613

 
1,091,147

Real estate construction
257,111

 
235,007

 
241,603

 
222,184

 
182,618

Consumer
171,957

 
187,586

 
191,795

 
164,601

 
180,478

Total loans
$
5,048,114

 
$
4,923,736

 
$
4,806,700

 
$
4,701,588

 
$
4,524,973

 
 
 
 
 
 
 
 
 
 
Deposits
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand deposits
$
1,148,558

 
$
1,040,950

 
$
1,011,414

 
$
1,050,375

 
$
1,002,053

Interest-bearing demand deposits
911,509

 
896,179

 
849,599

 
813,609

 
821,557

Money market and savings deposits
1,263,599

 
1,274,534

 
1,314,909

 
1,314,798

 
1,276,726

Time deposits
1,554,946

 
1,719,111

 
1,609,895

 
1,611,315

 
1,427,126

Other brokered funds
388,596

 
222,024

 
228,764

 
355,354

 
380,611

Total deposits
$
5,267,208

 
$
5,152,798

 
$
5,014,581

 
$
5,145,451

 
$
4,908,073

 
 
 
 
 
 
 
 
 
 




9


Talmer Bancorp, Inc.
Impaired Assets
(Unaudited)
 
2016
 
2015
(Dollars in thousands)
2nd Qtr
 
1st Qtr
 
4th Qtr
 
3rd Qtr
 
2nd Qtr
Nonperforming troubled debt restructurings
 
 
 
 
 
 
 
 
 
Commercial real estate
$
4,840

 
$
5,763

 
$
7,485

 
$
9,109

 
$
19,369

Residential real estate
5,090

 
4,548

 
5,485

 
6,218

 
5,970

Commercial and industrial
3,555

 
3,900

 
1,167

 
1,750

 
2,066

Real estate construction
172

 
175

 
187

 
345

 
538

Consumer
34

 
103

 
127

 
117

 
111

Total nonperforming troubled debt restructurings
13,691

 
14,489

 
14,451

 
17,539

 
28,054

Nonaccrual loans other than nonperforming troubled debt restructurings
 
 
 
 
 
 
 
 
 
Commercial real estate
7,685

 
9,499

 
9,313

 
12,611

 
11,326

Residential real estate
10,756

 
12,391

 
12,905

 
13,354

 
16,234

Commercial and industrial
13,727

 
16,606

 
20,501

 
9,869

 
3,422

Real estate construction
31

 
57

 
226

 
224

 
265

Consumer
64

 
57

 
79

 
149

 
217

Total nonaccrual loans other than nonperforming troubled debt restructurings
32,263

 
38,610

 
43,024

 
36,207

 
31,464

Total nonaccrual loans
45,954

 
53,099

 
57,475

 
53,746

 
59,518

Other real estate owned and repossessed assets (1)
20,461

 
26,434

 
28,157

 
32,950

 
45,873

Total nonperforming assets
66,415

 
79,533

 
85,632

 
86,696

 
105,391

Performing troubled debt restructurings
 
 
 
 
 
 
 
 
 
Commercial real estate
19,102

 
16,350

 
15,340

 
15,682

 
6,796

Residential real estate
8,468

 
7,240

 
5,749

 
5,587

 
5,976

Commercial and industrial
3,319

 
3,777

 
3,438

 
3,637

 
3,166

Real estate construction
266

 
420

 
420

 
495

 
431

Consumer
318

 
250

 
242

 
235

 
240

Total performing troubled debt restructurings
31,473

 
28,037

 
25,189

 
25,636

 
16,609

Total impaired assets
$
97,888

 
$
107,570

 
$
110,821

 
$
112,332

 
$
122,000

Loans 90 days or more past due and still accruing, excluding loans accounted for under ASC 310-30
$
823

 
$
384

 
$
297

 
$
196

 
$
340

(1) Excludes closed branches and operating facilities.

10




Talmer Bancorp, Inc.
Analysis of Allowance for Loan Losses
(Unaudited)

 
2016
 
2015
(Dollars in thousands)
2nd Qtr
 
1st Qtr
 
4th Qtr
 
3rd Qtr
 
2nd Qtr
Balance at beginning of period
$
52,378

 
$
53,953

 
$
55,837

 
$
52,906

 
$
52,465

Loan charge-offs:
 
 
 
 
 
 
 
 
 
Commercial real estate
(2,393
)
 
(2,174
)
 
(3,581
)
 
(1,725
)
 
(3,706
)
Residential real estate
(1,634
)
 
(1,290
)
 
(2,153
)
 
(1,054
)
 
(1,233
)
Commercial and industrial
(3,067
)
 
(978
)
 
(2,689
)
 
(767
)
 
(2,009
)
Real estate construction
(417
)
 
(100
)
 
(197
)
 
(60
)
 
(726
)
Consumer
(385
)
 
(510
)
 
(552
)
 
(631
)
 
(263
)
Total loan charge-offs
(7,896
)
 
(5,052
)
 
(9,172
)
 
(4,237
)
 
(7,937
)
Recoveries of loans previously charged-off:
 
 
 
 
 
 
 
 
 
Commercial real estate
1,797

 
1,390

 
6,873

 
2,523

 
10,102

Residential real estate
1,174

 
2,244

 
977

 
1,986

 
1,259

Commercial and industrial
708

 
603

 
3,931

 
1,333

 
3,964

Real estate construction
146

 
267

 
23

 
403

 
254

Consumer
71

 
84

 
67

 
223

 
112

Total loan recoveries
3,896

 
4,588

 
11,871

 
6,468

 
15,691

Net (charge-offs) recoveries
(4,000
)
 
(464
)
 
2,699

 
2,231

 
7,754

Provision (benefit) for loan losses
3,208

 
(1,111
)
 
(4,583
)
 
700

 
(7,313
)
Balance at end of period
51,586

 
52,378

 
53,953

 
55,837

 
52,906





11



Talmer Bancorp, Inc.
Net Interest Income and Net Interest Margin
(Unaudited)
 
For the three months ended
 
June 30, 2016
 
March 31, 2016
 
June 30, 2015
(Dollars in thousands)
Average Balance
Interest (1)
Average Rate (2)
 
Average Balance
Interest (1)
Average Rate (2)
 
Average Balance
Interest (1)
Average Rate (2)
Earning assets:
 
 
 
 
 
 
 
 
 
 
 
Interest-earning balances
$
77,778

$
82

0.42
%
 
$
143,092

$
184

0.52
%
 
$
195,874

$
117

0.24
 %
Federal funds sold and other short-term investments
225,555

600

1.07

 
186,516

468

1.01

 
152,593

269

0.71

Investment securities (3):
 
 
 
 
 
 
 
 
 
 
 
Taxable
618,994

3,414

2.22

 
606,907

3,240

2.15

 
527,632

2,375

1.81

Tax-exempt
296,355

2,053

3.64

 
283,325

1,991

3.71

 
250,765

1,658

3.52

Federal Home Loan Bank stock
29,621

312

4.23

 
29,621

312

4.24

 
20,380

224

4.40

Gross loans (4)
5,000,439

57,915

4.66

 
4,864,600

56,360

4.66

 
4,552,481

58,319

5.14

FDIC indemnification asset



 



 
46,971

(8,548
)
(73.00
)
Total earning assets
6,248,742

64,376

4.18
%
 
6,114,061

62,555

4.16
%
 
5,746,696

54,414

3.84
 %
Non-earning assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
81,868

 
 
 
87,674

 
 
 
86,290

 
 
Allowance for loan losses
(51,471
)
 
 
 
(54,878
)
 
 
 
(51,033
)
 
 
Premises and equipment
41,774

 
 
 
43,262

 
 
 
47,775

 
 
Core deposit intangible
11,886

 
 
 
12,519

 
 
 
14,465

 
 
Goodwill
3,524

 
 
 
3,524

 
 
 
3,524

 
 
Other real estate owned and repossessed assets
23,618

 
 
 
27,268

 
 
 
44,888

 
 
Loan servicing rights
51,580

 
 
 
56,202

 
 
 
55,986

 
 
FDIC receivable

 
 
 

 
 
 
6,830

 
 
Company-owned life insurance
109,354

 
 
 
107,627

 
 
 
104,327

 
 
Other non-earning assets
243,381

 
 
 
242,344

 
 
 
236,881

 
 
Total assets
$
6,764,256

 
 
 
$
6,639,603

 
 
 
$
6,296,629

 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
 
 
 
 
Interest-bearing demand deposits
$
846,243

$
675

0.32
%
 
$
854,954

$
401

0.19
%
 
$
828,482

$
382

0.19
 %
Money market and savings deposits
1,268,058

650

0.21

 
1,294,281

667

0.21

 
1,267,347

562

0.18

Time deposits
1,587,128

3,296

0.84

 
1,609,640

3,114

0.78

 
1,353,226

2,131

0.63

Other brokered funds
385,794

841

0.88

 
296,551

618

0.84

 
483,716

607

0.50

Short-term borrowings
423,149

678

0.64

 
345,929

657

0.76

 
75,819

209

1.10

Long-term debt
327,332

842

1.03

 
417,212

1,000

0.96

 
463,210

914

0.79

Total interest-bearing liabilities
4,837,704

6,982

0.58
%
 
4,818,567

6,457

0.54
%
 
4,471,800

4,805

0.43
 %
Noninterest-bearing liabilities and shareholders' equity:
 
 
 
 
 
 
 
 
 
Noninterest-bearing demand deposits
1,111,039

 
 
 
1,026,597

 
 
 
976,044

 
 
FDIC clawback liability

 
 
 

 
 
 
28,087

 
 
Other liabilities
56,409

 
 
 
58,060

 
 
 
62,414

 
 
Shareholders' equity
759,104

 
 
 
736,379

 
 
 
758,284

 
 
Total liabilities and shareholders' equity
$
6,764,256

 
 
 
$
6,639,603

 
 
 
$
6,296,629

 
 
Net interest income
 
$
57,394

 
 
 
$
56,098

 
 
 
$
49,609

 
Interest spread
 
 
3.60
%
 
 
 
3.62
%
 
 
 
3.41
 %
Tax equivalent effect
 
 
0.04
%
 
 
 
0.04
%
 
 
 
0.04
 %
Net interest margin as a percentage of interest-earning assets (FTE)
3.73
%
 
 
 
3.73
%
 
 
 
3.50
 %
(1) Interest income is shown on actual basis and does not include taxable equivalent adjustments.
(2) Average rates are presented on an annual basis and include a taxable equivalent adjustment to interest income of $625 thousand, $619 thousand, and $540 thousand on tax-exempt securities for the three months ended June 30, 2016, March 31, 2016, and June 30, 2015, respectively, using the statutory tax rate of 35%.
(3) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.
(4) Includes nonaccrual loans.



12


Talmer Bancorp, Inc.
Net Interest Income and Net Interest Margin
(Unaudited)
 
For the six months ended June 30,
 
2016
 
2015
(Dollars in thousands)
Average Balance
Interest (1)
Average Rate (2)
 
Average Balance
Interest (1)
Average Rate (2)
Earning assets:
 
 
 
 
 
 
 
Interest-earning balances
$
110,435

$
266

0.48
%
 
$
176,459

$
203

0.23
 %
Federal funds sold and other short-term investments
206,035

1,068

1.04

 
125,159

434

0.70

Investment securities (3):
 
 
 
 
 
 
 
Taxable
612,951

6,654

2.18

 
510,948

4,698

1.85

Tax-exempt
289,840

4,044

3.67

 
243,657

3,273

3.54

Federal Home Loan Bank stock
29,621

624

4.24

 
20,529

469

4.61

Gross loans (4)
4,932,520

114,275

4.66

 
4,491,749

118,257

5.31

FDIC indemnification asset



 
54,685

(17,798
)
(65.63
)
Total earning assets
6,181,402

126,931

4.17
%
 
5,623,186

109,536

3.96
 %
Non-earning assets:
 
 
 
 
 
 
 
Cash and due from banks
84,771

 
 
 
88,729

 
 
Allowance for loan losses
(53,174
)
 
 
 
(52,145
)
 
 
Premises and equipment
42,518

 
 
 
48,074

 
 
Core deposit intangible
12,202

 
 
 
14,334

 
 
Goodwill
3,524

 
 
 
2,803

 
 
Other real estate owned and repossessed assets
25,443

 
 
 
46,715

 
 
Loan servicing rights
53,891

 
 
 
58,074

 
 
FDIC receivable

 
 
 
6,155

 
 
Company-owned life insurance
108,491

 
 
 
102,634

 
 
Other non-earning assets
242,862

 
 
 
235,798

 
 
Total assets
$
6,701,930

 
 
 
$
6,174,357

 
 
Interest-bearing liabilities:
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
Interest-bearing demand deposits
$
850,599

$
1,076

0.25
%
 
$
800,487

$
672

0.17
 %
Money market and savings deposits
1,281,169

1,317

0.21

 
1,239,805

1,033

0.17

Time deposits
1,598,384

6,410

0.81

 
1,308,911

3,958

0.61

Other brokered funds
341,173

1,459

0.86

 
536,186

1,230

0.46

Short-term borrowings
384,539

1,335

0.70

 
62,900

288

0.92

Long-term debt
372,272

1,842

1.00

 
432,786

1,714

0.80

Total interest-bearing liabilities
4,828,136

13,439

0.56
%
 
4,381,075

8,895

0.41
 %
Noninterest-bearing liabilities and shareholders' equity:
 
 
 
 
 
 
Noninterest-bearing demand deposits
1,068,818

 
 
 
948,856

 
 
FDIC clawback liability

 
 
 
27,600

 
 
Other liabilities
57,234

 
 
 
58,004

 
 
Shareholders' equity
747,742

 
 
 
758,822

 
 
Total liabilities and shareholders' equity
$
6,701,930

 
 
 
$
6,174,357

 
 
Net interest income
 
$
113,492

 
 
 
$
100,641

 
Interest spread
 
 
3.61
%
 
 
 
3.55
 %
Tax equivalent effect
 
 
0.04
%
 
 
 
0.03
 %
Net interest margin as a percentage of interest-earning assets (FTE)
3.73
%
 
 
 
3.64
 %
(1) Interest income is shown on actual basis and does not include taxable equivalent adjustments.
(2) Average rates are presented on an annual basis and include a taxable equivalent adjustment to interest income of $1.2 million and $1.0 million on tax-exempt securities for the six months ended June 30, 2016 and 2015, respectively, using the statutory tax rate of 35%.
(3) For presentation in this table, average balances and the corresponding average rates for investment securities are based upon historical cost, adjusted for amortization of premiums and accretion of discounts.
(4) Includes nonaccrual loans.



13


Talmer Bancorp, Inc.
Reconciliation of Non-GAAP Financial Measures (1)
(Unaudited)
 
2016
 
2015
(Dollars in thousands, except per share data)
2nd Qtr
 
1st Qtr
 
4th Qtr
 
3rd Qtr
 
2nd Qtr
Tangible shareholders' equity:
 
 
 
 
 
 
 
 
 
Total shareholders' equity
$
768,975

 
$
748,670

 
$
725,215

 
$
714,768

 
$
766,406

Less:
 
 
 
 
 
 
 
 
 
Core deposit intangibles
11,593

 
12,196

 
12,808

 
13,470

 
14,131

Goodwill
3,524

 
3,524

 
3,524

 
3,524

 
3,524

Tangible shareholders' equity
$
753,858

 
$
732,950

 
$
708,883

 
$
697,774

 
$
748,751

Tangible book value per share:
 
 
 
 
 
 
 
 
 
Shares outstanding
67,195

 
66,844

 
66,115

 
66,128

 
71,129

Book value per share
$
11.44

 
$
11.20

 
$
10.97

 
$
10.81

 
$
10.77

Tangible book value per share
11.22

 
10.97

 
10.72

 
10.55

 
10.53

Tangible average equity to tangible average assets:
 
 
 
 
 
 
 
 
 
Average assets
$
6,764,256

 
$
6,639,603

 
$
6,566,273

 
$
6,492,209

 
$
6,296,629

Average equity
759,104

 
736,379

 
723,423

 
731,040

 
758,284

Average core deposit intangibles
11,886

 
12,519

 
13,129

 
13,802

 
14,465

Average goodwill
3,524

 
3,524

 
3,524

 
3,524

 
3,524

Tangible average equity to tangible average assets
11.02
%
 
10.88
%
 
10.79
%
 
11.02
%
 
11.79
%
Core efficiency ratio:
 
 
 
 
 
 
 
 
 
Net interest income
$
57,394

 
$
56,098

 
$
58,378

 
$
55,647

 
$
49,609

Noninterest income
17,240

 
13,624

 
23,575

 
19,342

 
22,098

Total revenue
74,634

 
69,722

 
81,953

 
74,989

 
71,707

Less:
 
 
 
 
 
 
 
 
 
(Expense)/benefit due to change in the fair value of loan servicing rights
(3,499
)
 
(6,625
)
 
1,446

 
(3,831
)
 
3,146

FDIC loss sharing income

 

 

 
(2,696
)
 
(5,928
)
Total core revenue
78,133

 
76,347

 
80,507

 
81,516

 
74,489

Total noninterest expense
45,929

 
48,270

 
68,602

 
47,829

 
53,293

Less:
 
 
 
 
 
 
 
 
 
Transaction and integration related costs
312

 
2,874

 
328

 
113

 
419

Net loss on early termination of FDIC loss share and warrant agreements

 

 
20,364

 

 

Property efficiency review

 

 

 

 
1,820

Total core noninterest expense
$
45,617

 
$
45,396

 
$
47,910

 
$
47,716

 
$
51,054

Efficiency ratio
61.54
%
 
69.23
%
 
83.71
%
 
63.78
%
 
74.32
%
Core efficiency ratio
58.38

 
59.46

 
59.51

 
58.54

 
68.54

Core earnings per diluted average share:
 
 
 
 
 
 
 
 
 
Diluted EPS available to common shareholders
$
0.28

 
$
0.30

 
$
0.19

 
$
0.27

 
$
0.23

Impact to pre-tax net income due to non-core items listed above
(3,811
)
 
(9,499
)
 
(19,246
)
 
(6,640
)
 
(5,021
)
Estimated income tax impact of above non-core items
1,212

 
3,022

 
6,122

 
2,112

 
1,597

After-tax non-core items:
 
 
 
 
 
 
 
 
 
Excess tax benefit realized
2,612

 
1,472

 

 

 

Benefit due to finalization of a settlement with the Internal Revenue Service

 
4,306

 

 

 

After-tax impact of non-core items
13

 
(699
)
 
(13,124
)
 
(4,528
)
 
(3,424
)
Portion of non-core items allocated to participating securities

 
(21
)
 
(146
)
 
(47
)
 
(34
)
Impact of non-core items applicable to common shareholders
13

 
(720
)
 
(13,270
)
 
(4,575
)
 
(3,458
)
Weighted average common shares outstanding - diluted
70,026

 
69,706

 
69,973

 
73,222

 
74,900

Impact to diluted EPS of non-core items
$

 
$
(0.01
)
 
$
(0.19
)
 
$
(0.06
)
 
$
(0.05
)
Core diluted EPS applicable to common shareholders
0.28

 
0.31

 
0.38

 
0.33

 
0.28

(1) Management believes these non-GAAP financial measures provide useful information to both management and investors that is supplementary to our financial condition and results of operations in accordance with GAAP; however, we do acknowledge that our non-GAAP financial measures have a number of limitations. As such, you should not view these disclosures as a substitute for results determined in accordance with GAAP, and they are not necessarily comparable to non-GAAP financial measures that other companies use.


14